Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.14% first-year return on $161k initial cash invested.
-25.14%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,277
Rent
-$3,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,277
Total Expenses
$5,640
Mortgage P&I
141%
$3,205
Property Taxes
36%
$823
Home Insurance
10%
$228
HOA
13%
$291
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corona Comfort|4BR-2B|Backyard | $5,566 | $244 | 4 | 2 | 2.74 mi |
Huge 3 bd, 2.5 bth w/office loft | $4,015 | $176 | 3 | 2.5 | 1.48 mi |
Country-living Lake-view furry friends ok | $4,471 | $196 | 3 | 2 | 3.67 mi |
Evonvale Dream! Big Heated pool, jacuzzi seats 16! | $5,566 | $244 | 5 | 2 | 3.2 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality